Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.37% first-year return on $84,024 initial cash invested.
8.37%
Cash On Cash
8.97%
Cap Rate
1.47
DSCR
$4,134
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $3,548 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$3,548
Mortgage P&I
39%
$1,599
Property Taxes
10%
$430
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455